EXECUTIVE MANAGEMENT
GOVERNOR'S RECOMMENDED FY 2010 BUDGET
0132 Development

MISSION:
To develop and support effective information systems by aligning technologies to meet the client's business needs.

  ACTUAL
FY 2007
ACTUAL
FY 2008
BUDGETED
FY 2009
REQUESTED
FY 2010
GOVERNOR'S RECOMMENDED
FY 2010
RECOMMENDED INC/(DEC)
FY 2010
FUNDING SOURCE:
   General Funds $0 $0 $0 $0 $0 $0
   Federal Funds 0 0 0 0 0 0
   Other Funds 8,802,867 8,833,471 10,803,660 11,008,657 10,981,218 177,558
      Total $8,802,867 $8,833,471 $10,803,660 $11,008,657 $10,981,218 $177,558
 
EXPENDITURE DETAIL:
   Personal Services $7,404,331 $7,661,613 $8,780,620 $8,985,617 $8,958,178 $177,558
   Operating Expenses 1,398,537 1,171,858 2,023,040 2,023,040 2,023,040 0
      Total $8,802,867 $8,833,471 $10,803,660 $11,008,657 $10,981,218 $177,558
 
Staffing Level FTE: 119.5 120.3 134.0 138.0 134.0 0.0

  ACTUAL
FY 2007

ACTUAL
FY 2008

ESTIMATED
FY 2009

ESTIMATED
FY 2010

REVENUES:  
   Development Hourly $8,334,956 $8,660,246 $10,001,280 $10,515,400
      
Total

$8,334,956

$8,660,246

$10,001,280

$10,515,400
PERFORMANCE INDICATORS:  
   Development Billed Hours 193,442 192,700 208,360 214,600
   Total Information Systems Supported 824 831 835 835
   Completed/Submitted Development Requests 1,307/1,481 2,223/2,672 2,200/2,300 2,200/2,300

generated 11/24/08 10:36:59 AM